[BAT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 2.24%

YoY- 7.08%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	4,119,436	4,135,220	4,081,009	3,991,704	3,915,093	3,830,869	3,679,778	7.80%
YoY %	-0.38%	1.33%	2.24%	1.96%	2.20%	4.11%	-	-
Horiz. %	111.95%	112.38%	110.90%	108.48%	106.39%	104.11%	100.00%	-
PBT	1,068,807	1,081,166	1,073,497	1,038,479	1,018,363	1,002,901	965,177	7.02%
YoY %	-1.14%	0.71%	3.37%	1.98%	1.54%	3.91%	-	-
Horiz. %	110.74%	112.02%	111.22%	107.59%	105.51%	103.91%	100.00%	-
Tax	-262,587	-269,483	-282,942	-275,298	-271,894	-270,970	-262,362	0.05%
YoY %	2.56%	4.76%	-2.78%	-1.25%	-0.34%	-3.28%	-	-
Horiz. %	100.09%	102.71%	107.84%	104.93%	103.63%	103.28%	100.00%	-
NP	806,220	811,683	790,555	763,181	746,469	731,931	702,815	9.57%
YoY %	-0.67%	2.67%	3.59%	2.24%	1.99%	4.14%	-	-
Horiz. %	114.71%	115.49%	112.48%	108.59%	106.21%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	806,220	811,683	790,555	763,181	746,469	731,931	702,815	9.57%
YoY %	-0.67%	2.67%	3.59%	2.24%	1.99%	4.14%	-	-
Horiz. %	114.71%	115.49%	112.48%	108.59%	106.21%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.57%	24.93%	26.36%	26.51%	26.70%	27.02%	27.18%	-
YoY %	-1.44%	-5.42%	-0.57%	-0.71%	-1.18%	-0.59%	-	-
Horiz. %	90.40%	91.72%	96.98%	97.53%	98.23%	99.41%	100.00%	-
Total Cost	3,313,216	3,323,537	3,290,454	3,228,523	3,168,624	3,098,938	2,976,963	7.38%
YoY %	-0.31%	1.01%	1.92%	1.89%	2.25%	4.10%	-	-
Horiz. %	111.30%	111.64%	110.53%	108.45%	106.44%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,109	405,753	451,295	542,188	557,078	345,786	402,829	32.42%
YoY %	51.35%	-10.09%	-16.76%	-2.67%	61.10%	-14.16%	-	-
Horiz. %	152.45%	100.73%	112.03%	134.60%	138.29%	85.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	756,702	756,702	751,011	742,489	732,719	732,719	937,618	-13.30%
YoY %	0.00%	0.76%	1.15%	1.33%	0.00%	-21.85%	-	-
Horiz. %	80.70%	80.70%	80.10%	79.19%	78.15%	78.15%	100.00%	-
Div Payout %	93.86%	93.23%	95.00%	97.29%	98.16%	100.11%	133.41%	-
YoY %	0.68%	-1.86%	-2.35%	-0.89%	-1.95%	-24.96%	-	-
Horiz. %	70.35%	69.88%	71.21%	72.93%	73.58%	75.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	614,109	405,753	451,295	542,188	557,078	345,786	402,829	32.42%
YoY %	51.35%	-10.09%	-16.76%	-2.67%	61.10%	-14.16%	-	-
Horiz. %	152.45%	100.73%	112.03%	134.60%	138.29%	85.84%	100.00%	-
NOSH	285,632	285,742	285,629	285,362	285,681	285,774	285,694	-0.01%
YoY %	-0.04%	0.04%	0.09%	-0.11%	-0.03%	0.03%	-	-
Horiz. %	99.98%	100.02%	99.98%	99.88%	100.00%	100.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	19.57%	19.63%	19.37%	19.12%	19.07%	19.11%	19.10%	-
YoY %	-0.31%	1.34%	1.31%	0.26%	-0.21%	0.05%	-	-
Horiz. %	102.46%	102.77%	101.41%	100.10%	99.84%	100.05%	100.00%	-
ROE	131.28%	200.04%	175.17%	140.76%	134.00%	211.67%	174.47%	-
YoY %	-34.37%	14.20%	24.45%	5.04%	-36.69%	21.32%	-	-
Horiz. %	75.25%	114.66%	100.40%	80.68%	76.80%	121.32%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	1,442.22	1,447.19	1,428.78	1,398.82	1,370.44	1,340.52	1,288.01	7.82%
YoY %	-0.34%	1.29%	2.14%	2.07%	2.23%	4.08%	-	-
Horiz. %	111.97%	112.36%	110.93%	108.60%	106.40%	104.08%	100.00%	-
EPS	282.26	284.06	276.78	267.44	261.29	256.12	246.00	9.59%
YoY %	-0.63%	2.63%	3.49%	2.35%	2.02%	4.11%	-	-
Horiz. %	114.74%	115.47%	112.51%	108.72%	106.22%	104.11%	100.00%	-
DPS	265.00	265.00	263.00	260.00	256.50	256.50	328.50	-13.33%
YoY %	0.00%	0.76%	1.15%	1.36%	0.00%	-21.92%	-	-
Horiz. %	80.67%	80.67%	80.06%	79.15%	78.08%	78.08%	100.00%	-
NAPS	2.15	1.42	1.58	1.90	1.95	1.21	1.41	32.44%
YoY %	51.41%	-10.13%	-16.84%	-2.56%	61.16%	-14.18%	-	-
Horiz. %	152.48%	100.71%	112.06%	134.75%	138.30%	85.82%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,362
RPS	1,442.73	1,448.26	1,429.28	1,398.00	1,371.17	1,341.67	1,288.75	7.80%
YoY %	-0.38%	1.33%	2.24%	1.96%	2.20%	4.11%	-	-
Horiz. %	111.95%	112.38%	110.90%	108.48%	106.40%	104.11%	100.00%	-
EPS	282.36	284.27	276.87	267.29	261.43	256.34	246.14	9.57%
YoY %	-0.67%	2.67%	3.58%	2.24%	1.99%	4.14%	-	-
Horiz. %	114.72%	115.49%	112.48%	108.59%	106.21%	104.14%	100.00%	-
DPS	265.02	265.02	263.02	260.04	256.62	256.62	328.38	-13.30%
YoY %	0.00%	0.76%	1.15%	1.33%	0.00%	-21.85%	-	-
Horiz. %	80.71%	80.71%	80.10%	79.19%	78.15%	78.15%	100.00%	-
NAPS	2.1508	1.4211	1.5806	1.8989	1.951	1.211	1.4108	32.42%
YoY %	51.35%	-10.09%	-16.76%	-2.67%	61.11%	-14.16%	-	-
Horiz. %	152.45%	100.73%	112.04%	134.60%	138.29%	85.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	45.50	44.50	41.50	44.25	42.50	41.25	41.25	-
P/RPS	3.15	3.07	2.90	3.16	3.10	3.08	3.20	-1.04%
YoY %	2.61%	5.86%	-8.23%	1.94%	0.65%	-3.75%	-	-
Horiz. %	98.44%	95.94%	90.62%	98.75%	96.88%	96.25%	100.00%	-
P/EPS	16.12	15.67	14.99	16.55	16.27	16.11	16.77	-2.59%
YoY %	2.87%	4.54%	-9.43%	1.72%	0.99%	-3.94%	-	-
Horiz. %	96.12%	93.44%	89.39%	98.69%	97.02%	96.06%	100.00%	-
EY	6.20	6.38	6.67	6.04	6.15	6.21	5.96	2.66%
YoY %	-2.82%	-4.35%	10.43%	-1.79%	-0.97%	4.19%	-	-
Horiz. %	104.03%	107.05%	111.91%	101.34%	103.19%	104.19%	100.00%	-
DY	5.82	5.96	6.34	5.88	6.04	6.22	7.96	-18.82%
YoY %	-2.35%	-5.99%	7.82%	-2.65%	-2.89%	-21.86%	-	-
Horiz. %	73.12%	74.87%	79.65%	73.87%	75.88%	78.14%	100.00%	-
P/NAPS	21.16	31.34	26.27	23.29	21.79	34.09	29.26	-19.41%
YoY %	-32.48%	19.30%	12.80%	6.88%	-36.08%	16.51%	-	-
Horiz. %	72.32%	107.11%	89.78%	79.60%	74.47%	116.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	23/04/09	19/02/09	23/10/08	17/07/08	22/04/08	21/02/08	24/10/07	-
Price	45.00	44.00	41.25	41.25	43.50	42.25	39.75	-
P/RPS	3.12	3.04	2.89	2.95	3.17	3.15	3.09	0.64%
YoY %	2.63%	5.19%	-2.03%	-6.94%	0.63%	1.94%	-	-
Horiz. %	100.97%	98.38%	93.53%	95.47%	102.59%	101.94%	100.00%	-
P/EPS	15.94	15.49	14.90	15.42	16.65	16.50	16.16	-0.90%
YoY %	2.91%	3.96%	-3.37%	-7.39%	0.91%	2.10%	-	-
Horiz. %	98.64%	95.85%	92.20%	95.42%	103.03%	102.10%	100.00%	-
EY	6.27	6.46	6.71	6.48	6.01	6.06	6.19	0.85%
YoY %	-2.94%	-3.73%	3.55%	7.82%	-0.83%	-2.10%	-	-
Horiz. %	101.29%	104.36%	108.40%	104.68%	97.09%	97.90%	100.00%	-
DY	5.89	6.02	6.38	6.30	5.90	6.07	8.26	-20.16%
YoY %	-2.16%	-5.64%	1.27%	6.78%	-2.80%	-26.51%	-	-
Horiz. %	71.31%	72.88%	77.24%	76.27%	71.43%	73.49%	100.00%	-
P/NAPS	20.93	30.99	26.11	21.71	22.31	34.92	28.19	-17.99%
YoY %	-32.46%	18.69%	20.27%	-2.69%	-36.11%	23.87%	-	-
Horiz. %	74.25%	109.93%	92.62%	77.01%	79.14%	123.87%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos